{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["D.3 单位工程最高投标限价汇总表","E.1 分部分项工程量清单与计价表","F 措施项目清单与计价表","G 不可竞争项目清单与计价表","H.1 其他项目清单与计价汇总表","I 税金计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"D.3 单位工程最高投标限价汇总表","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,0,3],[0,4,0,5],[1,0,1,5],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,0,28,2],[28,3,28,4],[29,0,29,5],[30,0,30,3],[30,4,30,5]],"flags":["formulas_cached_only"]}
["","","","","",""]
["单位工程最高投标限价汇总表","","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","标段：多学科联合针刀治疗中心标识标牌","","第  1  页  共  1  页",""]
["序号","汇总内容","","金额:(元)","","其中：材料、设备暂估价（元）"]
["1","分部分项工程费","",29460.66,"",""]
["2","措施项目费","",610.74,"",""]
["2.1","夜间施工增加费","",48.47,"",""]
["2.2","二次搬运费","",116.33,"",""]
["2.3","冬雨季施工增加费","",67.86,"",""]
["2.4","已完工程及设备保护费","",48.47,"",""]
["2.5","工程定位复测费","",77.56,"",""]
["2.6","非夜间施工照明费","",38.78,"",""]
["2.7","临时保护设施费","",9.69,"",""]
["2.8","赶工措施费","",203.58,"",""]
["3","不可竞争费","",1308.75,"",""]
["3.1","安全文明施工费","",1308.75,"",""]
["3.2","工程排污费","","","",""]
["4","其他项目费","",3000,"",""]
["4.1","暂列金额","","","",""]
["4.2","专业工程暂估价","","","",""]
["4.3","计日工","","","",""]
["4.4","总承包服务费","","","",""]
["5","税金","",3094.21,"",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["工程造价=1+2+3+4+5","","","37,474.36","","0"]
["说明：本表适用于单位工程最高投标限价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总","","","","",""]
["安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","","",""]

{"sheet":"E.1 分部分项工程量清单与计价表","index":1,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,3],[2,4,2,8],[2,9,2,12],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,12],[4,7,5,7],[4,8,5,9],[4,10,4,12],[6,3,6,4],[6,8,6,9],[7,3,7,4],[7,8,7,9],[8,3,8,4],[8,8,8,9],[9,3,9,4],[9,8,9,9],[10,3,10,4],[10,8,10,9],[11,3,11,4],[11,8,11,9],[12,0,12,12],[13,0,13,12],[14,0,14,12],[15,0,15,3],[15,4,15,8],[15,9,15,12],[16,0,18,0],[16,1,18,1],[16,2,18,2],[16,3,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,12],[17,7,18,7],[17,8,18,9],[17,10,17,12],[19,3,19,4],[19,8,19,9],[20,3,20,4],[20,8,20,9],[21,3,21,4],[21,8,21,9],[22,3,22,4],[22,8,22,9],[23,3,23,4],[23,8,23,9],[24,3,24,4],[24,8,24,9],[25,3,25,4],[25,8,25,9],[26,3,26,4],[26,8,26,9],[27,3,27,4],[27,8,27,9],[28,3,28,4],[28,8,28,9],[29,3,29,4],[29,8,29,9],[30,3,30,4],[30,8,30,9],[31,3,31,4],[31,8,31,9],[32,3,32,4],[32,8,32,9],[33,0,33,12]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","",""]
["分部分项工程量清单计价表","","","","","","","","","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","","","标段：多学科联合针刀治疗中心标识标牌","","","","","第 1 页  共 2 页","","",""]
["序号","项目编码","项目名称","项目特征描述","","计量单位","工程量","金额（元）","","","","",""]
["","","","","","","","综合单价","合价","","其中","",""]
["","","","","","","","","","","定额人工费","定额机械费","暂估价"]
[1,"011606003001","旧门头标识牌拆除","1.拆除的基层类型:拆除原有门头","","m2",14,12.9,180.6,"",140,"",""]
[2,"WB011507002001","门头基层","1.基层类型:40*40方管焊500*500框架、支撑采用5*5角钢、部分支撑也可采用型钢\r\n2.框边封闭材料种类、规格:面层采用铝塑板包围","","m2",33.3,298.98,9956.03,"",1115.22,1.33,""]
[3,"WB011508001001","美术字安装","1.安装基层类型:铝塑板\r\n2.镌字材料品种、颜色:颜色样式由建设方选定\r\n3.字体规格、尺寸:规格与建设方商定，暂按临时设计门头字数作为参考","","个",1,9710.54,9710.54,"",5880,71.33,""]
[4,"WB011507004003","标志牌","1.名称:仿古木纹诊室牌\r\n2.材料种类、规格:仿木纹\r\n3.安装、固定方式:膨胀螺栓\r\n4.尺寸:参考中医外治综合中心","","个",13,140.21,1822.73,"",535.86,"",""]
[5,"WB011507004002","标志牌","1.名称:走廊宣传标识牌\r\n2.材料种类、规格:外框仿木纹，内芯写真覆板2mmPVC\r\n3.安装、固定方式:膨胀螺栓\r\n4.尺寸:900*1200","","个",2,350.5,701,"",206.08,"",""]
[6,"WB011507004004","标志牌","1.名称:竖版制度牌\r\n2.材料种类、规格:外框仿木纹，内芯写真覆板2mmPVC\r\n3.安装、固定方式:膨胀螺栓\r\n4.尺寸:500*700","","个",20,245.35,4907,"",1442.6,"",""]
["安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["分部分项工程量清单计价表","","","","","","","","","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","","","标段：多学科联合针刀治疗中心标识标牌","","","","","第 2 页  共 2 页","","",""]
["序号","项目编码","项目名称","项目特征描述","","计量单位","工程量","金额（元）","","","","",""]
["","","","","","","","综合单价","合价","","其中","",""]
["","","","","","","","","","","定额人工费","定额机械费","暂估价"]
[7,"WB011507004005","标志牌","1.名称:洗手池上部六部洗手法\r\n2.材料种类、规格:3mm厚亚克力\r\n3.安装、固定方式:膨胀螺栓\r\n4.尺寸:400*600","","个",2,226.04,452.08,"",105.2,"",""]
[8,"WB011507004006","标志牌","1.名称:公共区域禁止标识牌\r\n2.材料种类、规格:5mm厚亚克力\r\n3.安装、固定方式:膨胀螺栓\r\n4.尺寸:900*250","","个",1,292.53,292.53,"",68.07,"",""]
[9,"WB011507004001","标志牌","1.名称:禁止吸烟标牌\r\n2.材料种类、规格:5mmPVC\r\n3.安装、固定方式:膨胀螺栓\r\n4.尺寸:400*180","","个",5,87.63,438.15,"",128.8,"",""]
[10,"WB011701009001","工具式脚手架","","","项",1,1000,1000,"","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","","","","","","","","","",""]

{"sheet":"F 措施项目清单与计价表","index":2,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,5],[0,6,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,5],[2,6,2,7],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[6,1,6,2],[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,1,8,2],[8,5,8,6],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[13,1,13,2],[13,5,13,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[17,5,17,6],[18,1,18,2],[18,5,18,6],[19,1,19,2],[19,5,19,6],[20,1,20,2],[20,5,20,6],[21,1,21,2],[21,5,21,6],[22,1,22,2],[22,5,22,6],[23,1,23,2],[23,5,23,6],[24,1,24,2],[24,5,24,6],[25,1,25,2],[25,5,25,6],[26,1,26,2],[26,5,26,6],[27,1,27,2],[27,5,27,6],[28,1,28,2],[28,5,28,6],[29,1,29,2],[29,5,29,6],[30,1,30,2],[30,5,30,6],[31,1,31,2],[31,5,31,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[34,1,34,2],[34,5,34,6],[35,1,35,2],[35,5,35,6],[36,1,36,2],[36,5,36,6],[37,1,37,2],[37,5,37,6],[38,1,38,2],[38,5,38,6],[39,1,39,2],[39,5,39,6],[40,1,40,2],[40,5,40,6],[41,1,41,2],[41,5,41,6],[42,0,42,6],[43,0,43,1],[43,2,43,5],[43,6,43,7]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["措施项目清单与计价表","","","","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","标段：多学科联合针刀治疗中心标识标牌","","","","第  1  页  共  1  页",""]
["序号","项目编码","","项目名称","计算基础","费率(%)","","金额(元)"]
[1,"ZC-01","","夜间施工增加费","9694.49","0.5","",48.47]
[2,"ZC-02","","二次搬运费","9694.49","1.2","",116.33]
[3,"ZC-03","","冬雨季施工增加费","9694.49","0.7","",67.86]
[4,"ZC-04","","已完工程及设备保护费","9694.49","0.5","",48.47]
[5,"ZC-05","","工程定位复测费","9694.49","0.8","",77.56]
[6,"ZC-06","","非夜间施工照明费","9694.49","0.4","",38.78]
[7,"ZC-07","","临时保护设施费","9694.49","0.1","",9.69]
[8,"ZC-08","","赶工措施费","9694.49","2.1","",203.58]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["合    计","","","","","","",610.74]
["","","安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","","",""]

{"sheet":"G 不可竞争项目清单与计价表","index":3,"n_rows":29,"n_cols":11,"rows_kept":29,"merged":[[0,0,0,8],[0,9,0,10],[1,0,1,10],[2,0,2,4],[2,5,2,8],[2,9,2,10],[3,1,3,3],[3,4,3,5],[3,7,3,9],[4,1,4,3],[4,4,4,5],[4,7,4,9],[5,1,5,3],[5,4,5,5],[5,7,5,9],[6,1,6,3],[6,4,6,5],[6,7,6,9],[7,1,7,3],[7,4,7,5],[7,7,7,9],[8,1,8,3],[8,4,8,5],[8,7,8,9],[9,1,9,3],[9,4,9,5],[9,7,9,9],[10,1,10,3],[10,4,10,5],[10,7,10,9],[11,1,11,3],[11,4,11,5],[11,7,11,9],[12,1,12,3],[12,4,12,5],[12,7,12,9],[13,1,13,3],[13,4,13,5],[13,7,13,9],[14,1,14,3],[14,4,14,5],[14,7,14,9],[15,1,15,3],[15,4,15,5],[15,7,15,9],[16,1,16,3],[16,4,16,5],[16,7,16,9],[17,1,17,3],[17,4,17,5],[17,7,17,9],[18,1,18,3],[18,4,18,5],[18,7,18,9],[19,1,19,3],[19,4,19,5],[19,7,19,9],[20,1,20,3],[20,4,20,5],[20,7,20,9],[21,1,21,3],[21,4,21,5],[21,7,21,9],[22,1,22,3],[22,4,22,5],[22,7,22,9],[23,1,23,3],[23,4,23,5],[23,7,23,9],[24,1,24,3],[24,4,24,5],[24,7,24,9],[25,1,25,3],[25,4,25,5],[25,7,25,9],[26,1,26,3],[26,4,26,5],[26,7,26,9],[27,0,27,5],[27,7,27,9],[28,0,28,1],[28,3,28,4],[28,5,28,7],[28,9,28,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["不可竞争项目清单与计价表","","","","","","","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","","","","标段：多学科联合针刀治疗中心标识标牌","","","","第 1 页  共 1 页",""]
["序号","项目编码","","","项目名称","","计算基础","费率(%)","","","金额（元）"]
[1,"ZF-01","","","环境保护费","","9694.49","1","","",96.94]
[2,"ZF-02","","","文明施工费","","9694.49","3.6","","",349]
[3,"ZF-03","","","安全施工费","","9694.49","3.1","","",300.53]
[4,"ZF-04","","","临时设施费","","9694.49","5.8","","",562.28]
[5,"ZF-05","","","工程排污费","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["合计","","","","","","","","","",1308.75]
["","","","","","安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","","",""]

{"sheet":"H.1 其他项目清单与计价汇总表","index":4,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,2],[0,3,0,4],[1,0,1,4],[2,0,2,1],[2,3,2,4],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,0,30,3],[31,0,31,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["其他项目清单与计价汇总表","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","标段：多学科联合针刀治疗中心标识标牌","第  1  页  共  1  页",""]
["序号","项目名称","","","金额（元）"]
["1","暂列金额","","",3000]
["2","专业工程暂估价","","",""]
["3","计日工","","",""]
["4","总承包服务费","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合    计","","","",3000]
["安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","",""]

{"sheet":"I 税金计价表","index":5,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[0,0,0,4],[0,5,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,4],[2,5,2,7],[3,1,3,2],[3,4,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,4,8,5],[9,1,9,2],[9,4,9,5],[10,1,10,2],[10,4,10,5],[11,1,11,2],[11,4,11,5],[12,1,12,2],[12,4,12,5],[13,1,13,2],[13,4,13,5],[14,1,14,2],[14,4,14,5],[15,1,15,2],[15,4,15,5],[16,1,16,2],[16,4,16,5],[17,1,17,2],[17,4,17,5],[18,1,18,2],[18,4,18,5],[19,1,19,2],[19,4,19,5],[20,1,20,2],[20,4,20,5],[21,1,21,2],[21,4,21,5],[22,1,22,2],[22,4,22,5],[23,1,23,2],[23,4,23,5],[24,1,24,2],[24,4,24,5],[25,1,25,2],[25,4,25,5],[26,1,26,2],[26,4,26,5],[27,0,27,5],[28,0,28,4],[28,5,28,7]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["税金计价表","","","","","","",""]
["工程名称：多学科联合针刀治疗中心标识标牌","","标段：多学科联合针刀治疗中心标识标牌","","","第 1 页  共 1 页","",""]
["序号","项目名称","","计算基础","计算基数","","费率(%)","金额（元）"]
[1,"增值税","","分部分项工程项目费+措施项目费+不可竞争费+其他项目费-分部分项税后独立费合计","34380.15","","9",3094.21]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["合计","","","","","","",3094.21]
["安徽省建设工程造价计价软件测评合格编号：2018JS-01","","","","","","",""]